251143

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$54,510

Cash Investment

$59,588

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$213,830
Buyer's Premium
Purchase Closing Costs
$2,497
Loan Points
$4,491
Loan Closing Costs
$4,756
Total Acquisition Cost
$225,574
Initial Loan Funding
$171,064
Cash Required to Close
$54,510
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,510

Loan Terms
Initial Loan Funding
$171,064
Rehab Loan Funding
$53,500
Total Loan Commitment
$224,564
Points
$4,491
Loan Closing Costs
$4,756
Interest Carry
$11,321
Total Financing Cost
$20,569

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,497
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,497
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$941
Misc.
Total Loan Closing
$4,756

Residual
As Repaired Value (ARV)
$374,200
Sale Costs
%
$22,452
Property Taxes
%
$1,294
Property Insurance
%
$470
Interest Carry - Purchase Loan Funding
$8,981
Interest Carry - Rehab Loan Funding
$2,341
Net Exit Price
$338,662
Cash Investment
$54,510
Loan payoff
$224,564
Estimated Profit
$59,588
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.